Highlights

[BTECH] YoY Cumulative Quarter Result on 2013-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     132.38%    YoY -     48.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 15,869 13,154 11,576 11,536 10,330 8,275 7,888 12.34%
  YoY % 20.64% 13.63% 0.35% 11.67% 24.83% 4.91% -
  Horiz. % 201.18% 166.76% 146.75% 146.25% 130.96% 104.91% 100.00%
PBT 4,302 2,813 3,733 2,443 1,754 1,010 1,200 23.69%
  YoY % 52.93% -24.65% 52.80% 39.28% 73.66% -15.83% -
  Horiz. % 358.50% 234.42% 311.08% 203.58% 146.17% 84.17% 100.00%
Tax -1,063 -705 -605 -614 -492 -426 -404 17.48%
  YoY % -50.78% -16.53% 1.47% -24.80% -15.49% -5.45% -
  Horiz. % 263.12% 174.50% 149.75% 151.98% 121.78% 105.45% 100.00%
NP 3,239 2,108 3,128 1,829 1,262 584 796 26.33%
  YoY % 53.65% -32.61% 71.02% 44.93% 116.10% -26.63% -
  Horiz. % 406.91% 264.82% 392.96% 229.77% 158.54% 73.37% 100.00%
NP to SH 3,187 2,051 3,112 1,787 1,200 552 821 25.34%
  YoY % 55.39% -34.09% 74.15% 48.92% 117.39% -32.76% -
  Horiz. % 388.19% 249.82% 379.05% 217.66% 146.16% 67.24% 100.00%
Tax Rate 24.71 % 25.06 % 16.21 % 25.13 % 28.05 % 42.18 % 33.67 % -5.02%
  YoY % -1.40% 54.60% -35.50% -10.41% -33.50% 25.27% -
  Horiz. % 73.39% 74.43% 48.14% 74.64% 83.31% 125.27% 100.00%
Total Cost 12,630 11,046 8,448 9,707 9,068 7,691 7,092 10.09%
  YoY % 14.34% 30.75% -12.97% 7.05% 17.90% 8.45% -
  Horiz. % 178.09% 155.75% 119.12% 136.87% 127.86% 108.45% 100.00%
Net Worth 55,439 47,879 45,360 40,319 40,319 32,618 30,787 10.29%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.61% 5.95% -
  Horiz. % 180.07% 155.52% 147.33% 130.96% 130.96% 105.95% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,839 1,587 - - - - - -
  YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 100.00% - - - - -
Div Payout % 57.72 % 77.41 % - % - % - % - % - % -
  YoY % -25.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.56% 100.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 55,439 47,879 45,360 40,319 40,319 32,618 30,787 10.29%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.61% 5.95% -
  Horiz. % 180.07% 155.52% 147.33% 130.96% 130.96% 105.95% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 250,909 256,562 -0.30%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.43% -2.20% -
  Horiz. % 98.22% 98.22% 98.22% 98.22% 98.22% 97.80% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 20.41 % 16.03 % 27.02 % 15.85 % 12.22 % 7.06 % 10.09 % 12.45%
  YoY % 27.32% -40.67% 70.47% 29.71% 73.09% -30.03% -
  Horiz. % 202.28% 158.87% 267.79% 157.09% 121.11% 69.97% 100.00%
ROE 5.75 % 4.28 % 6.86 % 4.43 % 2.98 % 1.69 % 2.67 % 13.63%
  YoY % 34.35% -37.61% 54.85% 48.66% 76.33% -36.70% -
  Horiz. % 215.36% 160.30% 256.93% 165.92% 111.61% 63.30% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.30 5.22 4.59 4.58 4.10 3.30 3.07 12.72%
  YoY % 20.69% 13.73% 0.22% 11.71% 24.24% 7.49% -
  Horiz. % 205.21% 170.03% 149.51% 149.19% 133.55% 107.49% 100.00%
EPS 1.26 0.81 1.23 0.71 0.48 0.22 0.32 25.64%
  YoY % 55.56% -34.15% 73.24% 47.92% 118.18% -31.25% -
  Horiz. % 393.75% 253.12% 384.38% 221.88% 150.00% 68.75% 100.00%
DPS 0.73 0.63 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 100.00% - - - - -
NAPS 0.2200 0.1900 0.1800 0.1600 0.1600 0.1300 0.1200 10.62%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.08% 8.33% -
  Horiz. % 183.33% 158.33% 150.00% 133.33% 133.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.30 5.22 4.59 4.58 4.10 3.28 3.13 12.35%
  YoY % 20.69% 13.73% 0.22% 11.71% 25.00% 4.79% -
  Horiz. % 201.28% 166.77% 146.65% 146.33% 130.99% 104.79% 100.00%
EPS 1.26 0.81 1.23 0.71 0.48 0.22 0.33 24.99%
  YoY % 55.56% -34.15% 73.24% 47.92% 118.18% -33.33% -
  Horiz. % 381.82% 245.45% 372.73% 215.15% 145.45% 66.67% 100.00%
DPS 0.73 0.63 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 100.00% - - - - -
NAPS 0.2200 0.1900 0.1800 0.1600 0.1600 0.1294 0.1222 10.29%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.65% 5.89% -
  Horiz. % 180.03% 155.48% 147.30% 130.93% 130.93% 105.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.3750 0.2900 0.2300 0.1500 0.1300 0.1200 0.1200 -
P/RPS 5.96 5.56 5.01 3.28 3.17 3.64 3.90 7.32%
  YoY % 7.19% 10.98% 52.74% 3.47% -12.91% -6.67% -
  Horiz. % 152.82% 142.56% 128.46% 84.10% 81.28% 93.33% 100.00%
P/EPS 29.65 35.63 18.62 21.15 27.30 54.55 37.50 -3.84%
  YoY % -16.78% 91.35% -11.96% -22.53% -49.95% 45.47% -
  Horiz. % 79.07% 95.01% 49.65% 56.40% 72.80% 145.47% 100.00%
EY 3.37 2.81 5.37 4.73 3.66 1.83 2.67 3.95%
  YoY % 19.93% -47.67% 13.53% 29.23% 100.00% -31.46% -
  Horiz. % 126.22% 105.24% 201.12% 177.15% 137.08% 68.54% 100.00%
DY 1.95 2.17 0.00 0.00 0.00 0.00 0.00 -
  YoY % -10.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.86% 100.00% - - - - -
P/NAPS 1.70 1.53 1.28 0.94 0.81 0.92 1.00 9.24%
  YoY % 11.11% 19.53% 36.17% 16.05% -11.96% -8.00% -
  Horiz. % 170.00% 153.00% 128.00% 94.00% 81.00% 92.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 27/08/14 27/08/13 28/08/12 24/08/11 25/08/10 -
Price 0.3550 0.2300 0.2200 0.1550 0.1400 0.1050 0.1000 -
P/RPS 5.64 4.41 4.79 3.39 3.42 3.18 3.25 9.61%
  YoY % 27.89% -7.93% 41.30% -0.88% 7.55% -2.15% -
  Horiz. % 173.54% 135.69% 147.38% 104.31% 105.23% 97.85% 100.00%
P/EPS 28.07 28.26 17.81 21.86 29.40 47.73 31.25 -1.77%
  YoY % -0.67% 58.67% -18.53% -25.65% -38.40% 52.74% -
  Horiz. % 89.82% 90.43% 56.99% 69.95% 94.08% 152.74% 100.00%
EY 3.56 3.54 5.61 4.58 3.40 2.10 3.20 1.79%
  YoY % 0.56% -36.90% 22.49% 34.71% 61.90% -34.38% -
  Horiz. % 111.25% 110.62% 175.31% 143.12% 106.25% 65.62% 100.00%
DY 2.06 2.74 0.00 0.00 0.00 0.00 0.00 -
  YoY % -24.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.18% 100.00% - - - - -
P/NAPS 1.61 1.21 1.22 0.97 0.88 0.81 0.83 11.66%
  YoY % 33.06% -0.82% 25.77% 10.23% 8.64% -2.41% -
  Horiz. % 193.98% 145.78% 146.99% 116.87% 106.02% 97.59% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers